Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
SPINOFF ApS — Credit Rating and Financial Key Figures
CVR number: 35397604
Stengade 51 B, 3000 Helsingør
tmh@spinoff.nu
tel: 70207151
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 608.12 | 1 572.04 | 1 402.15 | 1 256.67 | 1 845.65 |
| Employee benefit expenses | - 599.97 | - 619.55 | - 610.26 | - 580.44 | - 817.78 |
| Total depreciation | -53.54 | -40.00 | - 120.00 | - 120.00 | - 120.00 |
| EBIT | 954.61 | 912.49 | 671.89 | 556.23 | 907.87 |
| Other financial income | 0.09 | 0.50 | 3.09 | 5.67 | |
| Other financial expenses | -5.08 | -10.13 | -22.68 | -7.35 | -20.17 |
| Pre-tax profit | 949.53 | 902.44 | 649.71 | 551.97 | 893.37 |
| Income taxes | - 208.05 | - 198.53 | - 142.92 | - 121.55 | - 196.54 |
| Net earnings | 741.48 | 703.91 | 506.79 | 430.43 | 696.83 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 560.00 | 520.00 | 400.00 | 280.00 | 160.00 |
| Tangible assets total | 560.00 | 520.00 | 400.00 | 280.00 | 160.00 |
| Investments total | 6.17 | 9.30 | 9.30 | 9.30 | 9.30 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 120.30 | 127.57 | 66.98 | 471.60 | 552.67 |
| Current amounts owed by group member comp. | 612.18 | 610.55 | 463.34 | ||
| Current other receivables | 14.02 | 15.31 | 20.05 | 69.73 | 14.30 |
| Short term receivables total | 746.50 | 753.43 | 550.36 | 541.34 | 566.96 |
| Cash and bank deposits | 1 093.51 | 1 968.97 | 2 678.92 | 2 095.01 | 2 820.46 |
| Cash and cash equivalents | 1 093.51 | 1 968.97 | 2 678.92 | 2 095.01 | 2 820.46 |
| Balance sheet total (assets) | 2 406.18 | 3 251.69 | 3 638.58 | 2 925.64 | 3 556.72 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 800.00 | 400.00 | 700.00 | ||
| Retained earnings | 1 078.45 | 1 819.94 | - 276.15 | - 169.37 | - 438.94 |
| Profit of the financial year | 741.48 | 703.91 | 506.79 | 430.43 | 696.83 |
| Shareholders equity total | 1 899.94 | 2 603.85 | 3 110.63 | 741.06 | 1 037.88 |
| Provisions | 26.37 | 41.78 | 33.54 | 20.75 | 4.56 |
| Non-current deferred tax liabilities | 166.67 | 183.13 | 151.16 | 134.33 | 212.73 |
| Non-current liabilities total | 166.67 | 183.13 | 151.16 | 134.33 | 212.73 |
| Current trade creditors | 149.02 | 11.55 | 55.34 | 30.58 | 38.44 |
| Current owed to participating | 48.12 | 83.30 | 139.31 | 172.06 | 36.03 |
| Current owed to group member | 1 614.66 | 1 906.33 | |||
| Short-term deferred tax liabilities | 6.49 | 166.67 | 151.16 | 134.33 | |
| Other non-interest bearing current liabilities | 109.57 | 161.41 | 148.60 | 61.04 | 186.41 |
| Current liabilities total | 313.20 | 422.94 | 343.25 | 2 029.49 | 2 301.54 |
| Balance sheet total (liabilities) | 2 406.18 | 3 251.69 | 3 638.58 | 2 925.64 | 3 556.72 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.